Highlights

[LPI] YoY Quarter Result on 2011-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 07-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     4.57%    YoY -     0.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 277,798 258,467 246,061 213,328 192,867 210,907 185,562 6.95%
  YoY % 7.48% 5.04% 15.34% 10.61% -8.55% 13.66% -
  Horiz. % 149.71% 139.29% 132.60% 114.96% 103.94% 113.66% 100.00%
PBT 62,674 51,091 37,821 50,135 48,831 42,237 37,360 9.00%
  YoY % 22.67% 35.09% -24.56% 2.67% 15.61% 13.05% -
  Horiz. % 167.76% 136.75% 101.23% 134.19% 130.70% 113.05% 100.00%
Tax -12,093 -8,979 -6,344 -11,509 -10,509 -6,759 -9,945 3.31%
  YoY % -34.68% -41.54% 44.88% -9.52% -55.48% 32.04% -
  Horiz. % 121.60% 90.29% 63.79% 115.73% 105.67% 67.96% 100.00%
NP 50,581 42,112 31,477 38,626 38,322 35,478 27,415 10.74%
  YoY % 20.11% 33.79% -18.51% 0.79% 8.02% 29.41% -
  Horiz. % 184.50% 153.61% 114.82% 140.89% 139.78% 129.41% 100.00%
NP to SH 50,581 42,112 31,477 38,626 38,322 35,478 27,415 10.74%
  YoY % 20.11% 33.79% -18.51% 0.79% 8.02% 29.41% -
  Horiz. % 184.50% 153.61% 114.82% 140.89% 139.78% 129.41% 100.00%
Tax Rate 19.30 % 17.57 % 16.77 % 22.96 % 21.52 % 16.00 % 26.62 % -5.22%
  YoY % 9.85% 4.77% -26.96% 6.69% 34.50% -39.89% -
  Horiz. % 72.50% 66.00% 63.00% 86.25% 80.84% 60.11% 100.00%
Total Cost 227,217 216,355 214,584 174,702 154,545 175,429 158,147 6.22%
  YoY % 5.02% 0.83% 22.83% 13.04% -11.90% 10.93% -
  Horiz. % 143.67% 136.81% 135.69% 110.47% 97.72% 110.93% 100.00%
Net Worth 1,525,889 1,305,009 1,117,863 1,104,342 825,905 647,139 315,527 30.03%
  YoY % 16.93% 16.74% 1.22% 33.71% 27.62% 105.10% -
  Horiz. % 483.60% 413.60% 354.28% 350.00% 261.75% 205.10% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,525,889 1,305,009 1,117,863 1,104,342 825,905 647,139 315,527 30.03%
  YoY % 16.93% 16.74% 1.22% 33.71% 27.62% 105.10% -
  Horiz. % 483.60% 413.60% 354.28% 350.00% 261.75% 205.10% 100.00%
NOSH 220,300 220,366 220,272 220,216 137,650 137,671 137,694 8.14%
  YoY % -0.03% 0.04% 0.03% 59.98% -0.02% -0.02% -
  Horiz. % 159.99% 160.04% 159.97% 159.93% 99.97% 99.98% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 18.21 % 16.29 % 12.79 % 18.11 % 19.87 % 16.82 % 14.77 % 3.55%
  YoY % 11.79% 27.37% -29.38% -8.86% 18.13% 13.88% -
  Horiz. % 123.29% 110.29% 86.59% 122.61% 134.53% 113.88% 100.00%
ROE 3.31 % 3.23 % 2.82 % 3.50 % 4.64 % 5.48 % 8.69 % -14.85%
  YoY % 2.48% 14.54% -19.43% -24.57% -15.33% -36.94% -
  Horiz. % 38.09% 37.17% 32.45% 40.28% 53.39% 63.06% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 126.10 117.29 111.71 96.87 140.11 153.20 134.76 -1.10%
  YoY % 7.51% 5.00% 15.32% -30.86% -8.54% 13.68% -
  Horiz. % 93.57% 87.04% 82.90% 71.88% 103.97% 113.68% 100.00%
EPS 22.96 19.11 14.29 17.54 17.86 25.77 19.91 2.40%
  YoY % 20.15% 33.73% -18.53% -1.79% -30.69% 29.43% -
  Horiz. % 115.32% 95.98% 71.77% 88.10% 89.70% 129.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.9264 5.9220 5.0749 5.0148 6.0000 4.7006 2.2915 20.23%
  YoY % 16.96% 16.69% 1.20% -16.42% 27.64% 105.13% -
  Horiz. % 302.26% 258.43% 221.47% 218.84% 261.84% 205.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,418
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 69.73 64.87 61.76 53.54 48.41 52.94 46.57 6.96%
  YoY % 7.49% 5.04% 15.35% 10.60% -8.56% 13.68% -
  Horiz. % 149.73% 139.30% 132.62% 114.97% 103.95% 113.68% 100.00%
EPS 12.70 10.57 7.90 9.69 9.62 8.90 6.88 10.75%
  YoY % 20.15% 33.80% -18.47% 0.73% 8.09% 29.36% -
  Horiz. % 184.59% 153.63% 114.83% 140.84% 139.83% 129.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.8299 3.2755 2.8057 2.7718 2.0730 1.6243 0.7919 30.03%
  YoY % 16.93% 16.74% 1.22% 33.71% 27.62% 105.11% -
  Horiz. % 483.63% 413.63% 354.30% 350.02% 261.78% 205.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 16.6000 13.6000 13.9600 13.7200 13.7200 9.0000 11.2000 -
P/RPS 13.16 11.60 12.50 14.16 9.79 5.87 8.31 7.96%
  YoY % 13.45% -7.20% -11.72% 44.64% 66.78% -29.36% -
  Horiz. % 158.36% 139.59% 150.42% 170.40% 117.81% 70.64% 100.00%
P/EPS 72.30 71.17 97.69 78.22 49.28 34.92 56.25 4.27%
  YoY % 1.59% -27.15% 24.89% 58.73% 41.12% -37.92% -
  Horiz. % 128.53% 126.52% 173.67% 139.06% 87.61% 62.08% 100.00%
EY 1.38 1.41 1.02 1.28 2.03 2.86 1.78 -4.15%
  YoY % -2.13% 38.24% -20.31% -36.95% -29.02% 60.67% -
  Horiz. % 77.53% 79.21% 57.30% 71.91% 114.04% 160.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.40 2.30 2.75 2.74 2.29 1.91 4.89 -11.18%
  YoY % 4.35% -16.36% 0.36% 19.65% 19.90% -60.94% -
  Horiz. % 49.08% 47.03% 56.24% 56.03% 46.83% 39.06% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 08/04/14 08/04/13 09/04/12 07/04/11 08/04/10 08/04/09 09/04/08 -
Price 16.6000 13.5400 13.9800 13.7600 13.8000 9.1000 11.2000 -
P/RPS 13.16 11.54 12.51 14.20 9.85 5.94 8.31 7.96%
  YoY % 14.04% -7.75% -11.90% 44.16% 65.82% -28.52% -
  Horiz. % 158.36% 138.87% 150.54% 170.88% 118.53% 71.48% 100.00%
P/EPS 72.30 70.85 97.83 78.45 49.57 35.31 56.25 4.27%
  YoY % 2.05% -27.58% 24.70% 58.26% 40.39% -37.23% -
  Horiz. % 128.53% 125.96% 173.92% 139.47% 88.12% 62.77% 100.00%
EY 1.38 1.41 1.02 1.27 2.02 2.83 1.78 -4.15%
  YoY % -2.13% 38.24% -19.69% -37.13% -28.62% 58.99% -
  Horiz. % 77.53% 79.21% 57.30% 71.35% 113.48% 158.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.40 2.29 2.75 2.74 2.30 1.94 4.89 -11.18%
  YoY % 4.80% -16.73% 0.36% 19.13% 18.56% -60.33% -
  Horiz. % 49.08% 46.83% 56.24% 56.03% 47.03% 39.67% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS